252451

Deal Analyzer

Use the Deal Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the analyze.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%
%

$71,404

Cash Investment

$80,082

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$286,530
Buyer's Premium
Purchase Closing Costs
$3,006
Loan Points
$6,016
Loan Closing Costs
$5,076
Total Acquisition Cost
$300,628
Initial Loan Funding
$229,224
Cash Required to Close
$71,404
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$71,404

Loan Terms
Initial Loan Funding
$229,224
Rehab Loan Funding
$71,600
Total Loan Commitment
$300,824
Points
$6,016
Loan Closing Costs
$5,076
Interest Carry
$15,167
Total Financing Cost
$26,259

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,006
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,006
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Interest Reserve (Months)
$0
Prepaid Insurance
Premium (Months)
$1,261
Misc.
Total Loan Closing
$5,076

Residual
As Repaired Value (ARV)
$501,400
Sale Costs
%
$30,084
Property Taxes
%
$3,209
Property Insurance
%
$630
Interest Carry - Purchase Loan Funding
$12,034
Interest Carry - Rehab Loan Funding
$3,133
Net Exit Price
$452,310
Cash Investment
$71,404
Loan payoff
$300,824
Estimated Profit
$80,082
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.